[JOE] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -9.82%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 63,210 59,054 58,932 57,131 56,896 57,924 57,934 5.97%
PBT 7,530 7,148 7,246 6,816 7,749 8,639 9,113 -11.93%
Tax -2,109 -1,735 -1,794 -1,372 -1,712 -1,975 -2,096 0.41%
NP 5,421 5,413 5,452 5,444 6,037 6,664 7,017 -15.79%
-
NP to SH 5,421 5,413 5,452 5,444 6,037 6,664 7,017 -15.79%
-
Tax Rate 28.01% 24.27% 24.76% 20.13% 22.09% 22.86% 23.00% -
Total Cost 57,789 53,641 53,480 51,687 50,859 51,260 50,917 8.79%
-
Net Worth 39,939 40,041 40,000 62,845 61,599 61,096 48,448 -12.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 968 968 968 968 -
Div Payout % - - - 17.80% 16.05% 14.54% 13.81% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,939 40,041 40,000 62,845 61,599 61,096 48,448 -12.07%
NOSH 39,939 40,041 40,000 40,029 39,999 39,932 32,298 15.19%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.58% 9.17% 9.25% 9.53% 10.61% 11.50% 12.11% -
ROE 13.57% 13.52% 13.63% 8.66% 9.80% 10.91% 14.48% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 158.26 147.48 147.33 142.72 142.24 145.05 179.37 -8.00%
EPS 13.57 13.52 13.63 13.60 15.09 16.69 21.73 -26.91%
DPS 0.00 0.00 0.00 2.42 2.42 2.43 3.00 -
NAPS 1.00 1.00 1.00 1.57 1.54 1.53 1.50 -23.66%
Adjusted Per Share Value based on latest NOSH - 40,029
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.65 19.29 19.25 18.66 18.58 18.92 18.92 6.00%
EPS 1.77 1.77 1.78 1.78 1.97 2.18 2.29 -15.76%
DPS 0.00 0.00 0.00 0.32 0.32 0.32 0.32 -
NAPS 0.1305 0.1308 0.1307 0.2053 0.2012 0.1996 0.1582 -12.03%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.40 1.75 1.60 1.67 1.43 1.85 1.48 -
P/RPS 0.88 1.19 1.09 1.17 1.01 1.28 0.83 3.97%
P/EPS 10.31 12.95 11.74 12.28 9.47 11.09 6.81 31.81%
EY 9.70 7.72 8.52 8.14 10.55 9.02 14.68 -24.11%
DY 0.00 0.00 0.00 1.45 1.69 1.31 2.03 -
P/NAPS 1.40 1.75 1.60 1.06 0.93 1.21 0.99 25.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 31/05/01 -
Price 1.45 1.45 1.57 1.61 1.60 1.60 1.52 -
P/RPS 0.92 0.98 1.07 1.13 1.12 1.10 0.85 5.41%
P/EPS 10.68 10.73 11.52 11.84 10.60 9.59 7.00 32.49%
EY 9.36 9.32 8.68 8.45 9.43 10.43 14.29 -24.55%
DY 0.00 0.00 0.00 1.50 1.51 1.52 1.97 -
P/NAPS 1.45 1.45 1.57 1.03 1.04 1.05 1.01 27.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment